Broadcom Inc. (AVGO)
Semiconductors · Technology · $1.82T
Intrinsic Value (Consensus)
$135.66
Current Price
$382.07
Margin of Safety
-64.5%
64.5% Above Intrinsic Value
Value: $136
Price: $382
Valuation Model Estimates
Current Price: $382.07
DCF (Discounted Cash Flow)
$265.26
Graham Number
$23.72
Earnings Power Value
$46.31
Relative Value (P/E)
$95.40
Dividend Discount Model
$4333.33
Consensus Value
$135.66
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.77
- EPS (Forward)
- $5.72
- Book Value
- $5.24
- P/E Ratio
- 80.5
- Forward P/E
- 67.1
- PEG Ratio
- —
- ROE
- 23.6%
- Debt/Equity
- 159%
- Revenue Growth
- 23.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 3.4%
- Beta
- 1.43
Data last updated: 2026-06-12
Source: Yahoo Finance